[HWANG] YoY TTM Result on 31-Oct-2011 [#1]

Stock
[HWANG] HWANG CAPITAL (MALAYSIA) BERHAD
Announcement Date
08-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -8.48%
YoY- 19.98%
Quarter Report
Latest QR
Upcoming QR
HWANG's Result
HWANG's Financial Summary
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 232,717 492,633 427,932 386,399 356,319 299,605 347,372 -6.45%
PBT 485,987 96,285 93,769 110,717 92,686 63,275 36,309 54.05%
Tax -22,003 -23,112 -22,343 -26,273 -22,963 -15,204 -11,280 11.77%
NP 463,984 73,173 71,426 84,444 69,723 48,071 25,029 62.64%
-
NP to SH 454,389 55,486 61,856 79,270 66,067 44,610 20,818 67.13%
-
Tax Rate 4.53% 24.00% 23.83% 23.73% 24.78% 24.03% 31.07% -
Total Cost -231,267 419,460 356,506 301,955 286,596 251,534 322,343 -
-
Net Worth 796,061 971,478 937,425 885,286 829,637 785,713 743,976 1.13%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 644,291 12,753 25,531 25,519 19,140 12,764 25,512 71.24%
Div Payout % 141.79% 22.98% 41.28% 32.19% 28.97% 28.61% 122.55% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 796,061 971,478 937,425 885,286 829,637 785,713 743,976 1.13%
NOSH 255,148 254,981 255,429 255,125 255,273 255,101 254,786 0.02%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 199.38% 14.85% 16.69% 21.85% 19.57% 16.04% 7.21% -
ROE 57.08% 5.71% 6.60% 8.95% 7.96% 5.68% 2.80% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 91.21 193.20 167.53 151.45 139.58 117.45 136.34 -6.47%
EPS 178.09 21.76 24.22 31.07 25.88 17.49 8.17 67.09%
DPS 252.50 5.00 10.00 10.00 7.50 5.00 10.00 71.23%
NAPS 3.12 3.81 3.67 3.47 3.25 3.08 2.92 1.10%
Adjusted Per Share Value based on latest NOSH - 255,125
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 91.16 192.97 167.63 151.36 139.58 117.36 136.07 -6.45%
EPS 177.99 21.74 24.23 31.05 25.88 17.47 8.15 67.14%
DPS 252.38 5.00 10.00 10.00 7.50 5.00 9.99 71.25%
NAPS 3.1183 3.8055 3.6721 3.4679 3.2499 3.0778 2.9143 1.13%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 1.93 4.29 2.52 2.21 2.00 1.61 1.05 -
P/RPS 2.12 2.22 1.50 1.46 1.43 1.37 0.77 18.37%
P/EPS 1.08 19.71 10.41 7.11 7.73 9.21 12.85 -33.80%
EY 92.27 5.07 9.61 14.06 12.94 10.86 7.78 50.98%
DY 130.83 1.17 3.97 4.52 3.75 3.11 9.52 54.73%
P/NAPS 0.62 1.13 0.69 0.64 0.62 0.52 0.36 9.47%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 26/11/14 27/12/13 13/12/12 08/12/11 13/12/10 09/12/09 22/12/08 -
Price 1.95 4.25 2.45 2.33 2.40 1.60 1.07 -
P/RPS 2.14 2.20 1.46 1.54 1.72 1.36 0.78 18.30%
P/EPS 1.09 19.53 10.12 7.50 9.27 9.15 13.10 -33.91%
EY 91.33 5.12 9.88 13.34 10.78 10.93 7.64 51.18%
DY 129.49 1.18 4.08 4.29 3.13 3.13 9.35 54.93%
P/NAPS 0.63 1.12 0.67 0.67 0.74 0.52 0.37 9.27%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment